Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

Engineering - Industrial Equipments

Rating :
N/A  (View)

BSE: 505324 | NSE: MANUGRAPH

7.05
-0.05 (-0.70%)
29-May-2020 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  7.10
  •  7.10
  •  6.95
  •  7.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6408
  •  0.45
  •  22.30
  •  6.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21.44
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -12.16
  • 7.09%
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.44%
  • 10.30%
  • 26.76%
  • FII
  • DII
  • Others
  • 0%
  • 2.31%
  • 3.19%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.10
  • -0.60
  • -0.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.95
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.54
  • 10.47
  • -22.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.61
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.02
  • 15.79
  • -7.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
29
81
-64%
18
54
-68%
39
71
-45%
44
0
0
Expenses
33
83
-59%
25
57
-55%
49
67
-27%
54
0
0
EBITDA
-4
-1
-
-8
-3
-
-10
4
-
-9
0
-
EBIDTM
-15%
-2%
-45%
-5%
-25%
6%
-21%
0%
Other Income
1
1
-7%
1
1
-33%
1
1
-35%
2
0
0
Interest
1
0
55%
0
0
-48%
0
0
-21%
0
0
0
Depreciation
1
1
-45%
1
1
-51%
1
1
-47%
1
0
0
PBT
-6
-2
-
-8
-6
-
-11
4
-
-8
0
-
Tax
0
0
-
0
-2
-
1
1
-21%
1
0
0
PAT
-6
-1
-
-8
-4
-
-12
3
-
-9
0
-
PATM
-22%
-2%
-48%
-7%
-30%
4%
-20%
0%
EPS
-2.08
-0.42
-
-2.77
-1.30
-
-3.90
0.97
-
-2.92
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
252
202
258
316
259
306
372
446
328
254
Net Sales Growth
-
24%
-22%
-18%
22%
-15%
-18%
-17%
36%
29%
 
Cost Of Goods Sold
-
158
111
152
183
153
182
220
275
185
150
Gross Profit
-
94
91
106
132
107
124
152
171
143
104
GP Margin
-
37%
45%
41%
42%
41%
41%
41%
38%
44%
41%
Total Expenditure
-
265
215
256
303
264
297
344
389
289
240
Power & Fuel Cost
-
2
2
2
3
3
3
3
3
3
2
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
55
46
61
69
70
65
68
64
57
50
% Of Sales
-
22%
23%
24%
22%
27%
21%
18%
14%
18%
20%
Manufacturing Exp.
-
9
8
10
11
11
11
12
11
10
7
% Of Sales
-
4%
4%
4%
3%
4%
3%
3%
3%
3%
3%
General & Admin Exp.
-
8
6
7
9
8
10
9
9
13
12
% Of Sales
-
3%
3%
3%
3%
3%
3%
2%
2%
4%
5%
Selling & Distn. Exp.
-
18
11
17
16
13
16
22
20
15
10
% Of Sales
-
7%
5%
7%
5%
5%
5%
6%
5%
5%
4%
Miscellaneous Exp.
-
16
32
9
14
8
11
10
7
7
10
% Of Sales
-
6%
16%
3%
4%
3%
3%
3%
2%
2%
4%
EBITDA
-
-14
-12
1
13
-5
9
28
57
38
14
EBITDA Margin
-
-5%
-6%
1%
4%
-2%
3%
7%
13%
12%
5%
Other Income
-
5
10
7
6
6
5
4
8
3
4
Interest
-
2
1
1
3
3
3
3
4
5
7
Depreciation
-
4
5
6
7
8
12
12
13
12
11
PBT
-
-15
-9
1
9
-10
-1
17
49
24
0
Tax
-
-1
5
38
-1
0
-4
6
16
5
0
Tax Rate
-
3%
-57%
1,510%
-11%
-4%
32%
36%
-150%
22%
-67%
PAT
-
-16
-14
-35
6
-10
-8
11
-27
19
0
PAT before Minority Interest
-
-16
-14
-35
6
-10
-8
11
-27
19
0
Minority Interest
-
0
0
0
0
0
0
0
0
0
0
PAT Margin
-
-6%
-7%
-14%
2%
-4%
-3%
3%
-6%
6%
0%
PAT Growth
-
-15%
60%
-654%
164%
-24%
-173%
141%
-240%
4,411%
 
EPS
-
-5.38
-4.69
-11.63
2.10
-3.27
-2.64
3.61
-8.74
6.24
-0.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
190
208
224
201
195
205
212
200
238
224
Share Capital
5
5
6
6
6
6
6
6
6
6
Total Reserves
184
202
218
194
189
199
206
194
232
218
Non-Current Liabilities
16
17
13
-40
-39
-38
-31
-23
-22
51
Secured Loans
0
0
0
0
0
0
0
0
0
51
Unsecured Loans
0
0
0
0
0
0
0
0
0
19
Long Term Provisions
3
3
4
3
3
2
2
2
2
0
Current Liabilities
50
81
76
111
109
115
109
164
186
114
Trade Payables
18
39
25
26
38
30
36
58
45
41
Other Current Liabilities
22
30
34
58
40
57
42
71
97
64
Short Term Borrowings
0
3
6
10
17
15
18
16
33
0
Short Term Provisions
10
10
11
16
14
13
14
19
11
9
Total Liabilities
256
306
313
271
265
283
291
341
402
389
Net Block
97
101
120
54
59
64
73
80
150
156
Gross Block
208
208
260
206
206
203
199
195
251
247
Accumulated Depreciation
111
107
140
152
147
139
127
115
101
91
Non Current Assets
120
142
159
95
101
100
99
108
165
162
Capital Work in Progress
0
0
0
0
0
0
0
0
0
1
Non Current Investment
0
0
0
0
0
0
0
9
0
5
Long Term Loans & Adv.
16
17
18
17
14
12
7
7
9
0
Other Non Current Assets
7
24
20
24
29
23
19
12
7
0
Current Assets
136
165
154
176
164
183
192
232
237
227
Current Investments
11
48
60
28
25
36
36
28
32
39
Inventories
80
79
60
89
90
94
106
125
149
108
Sundry Debtors
6
18
9
30
29
22
27
39
27
16
Cash & Bank
34
7
19
22
14
23
14
24
19
44
Other Current Assets
6
0
0
3
6
7
9
16
9
20
Short Term Loans & Adv.
5
12
5
4
5
4
7
14
6
20
Net Current Assets
86
83
78
65
54
68
83
68
51
113
Total Assets
256
306
313
271
265
283
291
341
402
389

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-14
-28
30
19
-20
17
-2
43
3
58
PBT
-17
-9
3
6
-10
-12
17
-11
24
0
Adjustment
3
-3
-1
4
8
11
13
72
15
9
Changes in Working Capital
0
-16
29
11
-17
24
-21
-7
-25
60
Cash after chg. in Working capital
-14
-28
30
21
-19
24
9
54
15
68
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
0
0
0
-2
-1
-6
-11
-11
-12
-11
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
25
31
-25
-2
13
2
2
-6
6
-11
Net Fixed Assets
0
5
-58
2
0
0
-2
-1
-7
-3
Net Investments
41
29
13
-3
11
0
1
17
15
-17
Others
-15
-3
20
-1
2
2
3
-22
-2
9
Cash from Financing Activity
-5
-7
-8
-11
-3
-10
-8
-33
-35
-37
Net Cash Inflow / Outflow
6
-3
-2
7
-9
9
-8
4
-25
10
Opening Cash & Equivalents
7
10
12
5
14
5
13
9
34
34
Closing Cash & Equivalent
13
7
9
12
5
14
5
13
9
44

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
74
81
74
66
64
67
70
66
78
74
ROA
-6%
-5%
-12%
2%
-4%
-3%
3%
-7%
5%
0%
ROE
-8%
-7%
-17%
3%
-5%
-4%
5%
-12%
8%
0%
ROCE
-8%
-4%
2%
4%
-3%
-4%
9%
-3%
10%
2%
Fixed Asset Turnover
1.21
0.88
1.23
1.67
1.35
1.62
2.02
2.13
1.40
1.07
Receivable days
17
24
25
32
34
28
30
26
23
28
Inventory Days
116
123
95
95
121
113
106
106
135
189
Payable days
41
63
38
41
48
43
54
50
51
106
Cash Conversion Cycle
91
84
82
86
107
98
82
81
107
110
Total Debt/Equity
0.00
0.01
0.03
0.05
0.09
0.07
0.08
0.08
0.16
0.31
Interest Cover
-9
-6
4
3
-3
-3
7
-2
5
1

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.